Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Fort Worth at 3820 Sugar Ridge Rd, Fort Worth, TX, 76133 uses $91,129 cash to close to unlock $652/yr annual cash flow and $54/mo monthly cash flow. Total monthly income runs $2,233/mo, and a $1,346/mo payment keeps the spread at $54/mo. Purchase price stands at $274,900, and rental yield measures 9.75% with $2,233/mo rent. Return on cash invested shows 20.62% in year one, and 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 108.98% and total cumulative return in cash records $99,315. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,233/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 1977
6,490 sqft lot
$N/A/sqft
$25 annually HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $274,900 |
| 2025-03-25 | Listing removed | $294,999 |
| 2025-03-11 | Price change | $294,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $7229.10 | 0.27% | $322,170 | 1.11% |
| 2023-04-04 | $7209.59 | 15.06% | $318,618 | 32.19% |
| 2022-04-04 | $6265.73 | -1.40% | $241,027 | 1.95% |
Listed by: Tierny Jordan • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20888860
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
